Nico Steel Holdings Ltd
SGX:5GF
Cash Flow Statement
Cash Flow Statement
Nico Steel Holdings Ltd
| Feb-2007 | Aug-2007 | Feb-2008 | Aug-2008 | Feb-2009 | Aug-2009 | Feb-2010 | Aug-2010 | Feb-2011 | Aug-2011 | Feb-2012 | Aug-2012 | Feb-2013 | Aug-2013 | Feb-2014 | Aug-2014 | Feb-2015 | Aug-2015 | Feb-2016 | Aug-2016 | Feb-2017 | Aug-2017 | Feb-2018 | Aug-2018 | Feb-2019 | Aug-2019 | Feb-2020 | Aug-2020 | Feb-2021 | Aug-2021 | Feb-2022 | Aug-2022 | Feb-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||
| Net Income |
1
|
1
|
1
|
1
|
(1)
|
(3)
|
(1)
|
2
|
1
|
0
|
3
|
3
|
0
|
(0)
|
(1)
|
(2)
|
(1)
|
(1)
|
(3)
|
(3)
|
(2)
|
(1)
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
|
| Other Non-Cash Items |
1
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
1
|
2
|
0
|
0
|
1
|
1
|
(0)
|
(1)
|
(0)
|
2
|
1
|
0
|
(0)
|
(1)
|
(2)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(4)
|
(2)
|
(3)
|
(4)
|
(1)
|
3
|
1
|
(5)
|
(3)
|
(1)
|
11
|
4
|
(8)
|
(3)
|
(2)
|
1
|
1
|
(0)
|
1
|
0
|
1
|
0
|
(1)
|
(1)
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(0)
|
(1)
|
(1)
|
3
|
|
| Cash from Operating Activities |
(1)
N/A
|
1
N/A
|
0
-71%
|
(0)
N/A
|
(0)
+36%
|
2
N/A
|
2
+3%
|
(2)
N/A
|
(1)
+65%
|
1
N/A
|
12
+992%
|
4
-65%
|
(7)
N/A
|
(3)
+64%
|
(3)
-15%
|
(0)
+84%
|
1
N/A
|
(1)
N/A
|
0
N/A
|
0
+97%
|
(1)
N/A
|
(0)
+58%
|
0
N/A
|
1
+40 588%
|
1
+15%
|
(0)
N/A
|
(1)
-140%
|
(0)
+91%
|
1
N/A
|
2
+127%
|
(1)
N/A
|
(1)
-158%
|
2
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-21%
|
(0)
+56%
|
(0)
+39%
|
(0)
+45%
|
0
N/A
|
0
N/A
|
0
N/A
|
5
+46 500%
|
5
+5%
|
0
-95%
|
0
-87%
|
(1)
N/A
|
(1)
-36%
|
(0)
+57%
|
(0)
+55%
|
0
N/A
|
0
0%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-3 971%
|
(0)
-57%
|
(0)
-27%
|
(0)
+29%
|
(0)
+77%
|
(0)
-40%
|
(0)
-214%
|
(0)
-64%
|
(0)
-15%
|
(0)
+42%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
1
|
3
|
3
|
2
|
4
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
3
|
2
|
(3)
|
(3)
|
1
|
(3)
|
(2)
|
2
|
5
|
(1)
|
(6)
|
(4)
|
(2)
|
(0)
|
0
|
(0)
|
(1)
|
1
|
1
|
(0)
|
(3)
|
(1)
|
(1)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
2
|
2
|
(2)
|
|
| Cash Paid for Dividends |
0
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(2)
|
(3)
|
2
|
2
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(12)
|
(4)
|
8
|
3
|
3
|
1
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
1
N/A
|
(1)
N/A
|
0
N/A
|
1
+228%
|
(1)
N/A
|
(3)
-286%
|
(2)
+33%
|
2
N/A
|
4
+145%
|
(1)
N/A
|
(19)
-1 213%
|
(8)
+55%
|
6
N/A
|
2
-61%
|
4
+66%
|
1
-65%
|
(1)
N/A
|
1
N/A
|
1
+10%
|
(0)
N/A
|
0
N/A
|
2
+698%
|
1
-37%
|
2
+87%
|
2
+18%
|
(0)
N/A
|
(0)
-838%
|
(0)
-33%
|
(0)
+31%
|
(0)
-2%
|
2
N/A
|
1
-11%
|
(3)
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
|
| Net Change in Cash |
0
N/A
|
0
-67%
|
1
+3 350%
|
1
-23%
|
(1)
N/A
|
(2)
-42%
|
(1)
+72%
|
(0)
+76%
|
4
N/A
|
(0)
N/A
|
(2)
-2 280%
|
0
N/A
|
(0)
N/A
|
(0)
+98%
|
1
N/A
|
0
-45%
|
(0)
N/A
|
(1)
-170%
|
1
N/A
|
0
-97%
|
(1)
N/A
|
1
N/A
|
1
-22%
|
3
+155%
|
3
+13%
|
(1)
N/A
|
(2)
-104%
|
(1)
+63%
|
0
N/A
|
1
+212%
|
1
-47%
|
(0)
N/A
|
(1)
-112%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
1
N/A
|
(0)
N/A
|
(1)
-453%
|
(1)
+43%
|
1
N/A
|
2
+11%
|
(2)
N/A
|
(1)
+61%
|
1
N/A
|
10
+918%
|
2
-77%
|
(7)
N/A
|
(3)
+63%
|
(4)
-34%
|
(1)
+66%
|
1
N/A
|
(1)
N/A
|
0
N/A
|
0
+1 086%
|
(1)
N/A
|
(0)
+59%
|
(0)
+86%
|
1
N/A
|
1
+6%
|
(1)
N/A
|
(1)
-78%
|
(0)
+87%
|
1
N/A
|
2
+132%
|
(1)
N/A
|
(2)
-102%
|
2
N/A
|
|